451 School St UNIT 10-2MarshfieldMA02050
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 451 School St UNIT 10-2, Marshfield, MA, 02050 in Marshfield speaks for itself: 18.87% gross on a $164,800 price, generating $2,591/mo in rent and $1,552/mo in net income after the $741/mo debt service. DSCR 3.50, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $18,625 stacks alongside $45,531 in projected five-year appreciation and $1,518/yr in principal reduction. Projected total cumulative return: $162,476.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 18.9% | 6.2% |
| Monthly Cash Flow | $1,552 | $850 |
City averages based on Marshfield market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,591 |
| Total Monthly Debt Service | $973 |
| DSCR Ratio | 2.66x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02050, Marshfield, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,638 (100%) |
| Owner Occupied HU | 8,818 (69.8%) |
| Renter Occupied HU | 2,121 (16.8%) |
| Vacant Housing Units | 1,699 (13.4%) |
| Median Home Value | $742,771 |
| Average Home Value | $815,178 |
Housing Distribution
Address Breakdown
Residential
10,004
Single Family
9,133
Multi-Family
871
Businesses
681
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Condo
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02050, Marshfield, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,638 (100%) |
| Owner Occupied HU | 8,818 (69.8%) |
| Renter Occupied HU | 2,121 (16.8%) |
| Vacant Housing Units | 1,699 (13.4%) |
| Median Home Value | $742,771 |
| Average Home Value | $815,178 |
Housing Distribution
Address Breakdown
Residential
10,004
Single Family
9,133
Multi-Family
871
Businesses
681
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls Provider:
Mls ID: #73432053